|
Cash & Equivalents
|
6.93M | 6.93M | 6.93M | 3.63M | 4.53M | 4.56M | 3.69M | 3.69M | 4.69M | 4.85M | 4.05M | 3.32M | 4.87M | 5.06M | 0.10M | 4.75M | 1.71M | 0.28M | 0.34M | 0.06M | | 0.12M | 0.46M | | | | 6.25M | | 6.29M | 3.65M | 2.67M | 2.52M | 1.75M | 1.12M | 0.08M | 2.47M | 1.94M | 0.67M | 0.01M | 0.96M | 1.66M | 0.76M | 1.07M | 0.15M | 1.81M | 0.35M | 0.96M | 0.53M | 1.80M | 0.50M | 4.86M | 3.71M | 2.24M | 2.10M | 2.03M | 1.17M | 0.90M | 1.37M | 1.42M | 0.84M | 0.74M | 0.72M | 0.63M | 0.41M | 0.63M | 0.30M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
6.93M | 6.93M | 6.93M | 3.63M | 4.53M | 4.56M | 3.69M | 3.69M | 4.69M | 4.85M | 4.05M | 3.32M | 4.87M | 5.06M | 0.10M | 4.75M | 1.71M | 0.28M | 0.34M | 0.06M | | 0.12M | 0.46M | | | | 6.25M | | 6.29M | 3.65M | 2.67M | 2.52M | 1.75M | 1.12M | 0.08M | 2.47M | 1.94M | 0.67M | 0.01M | 0.96M | 1.66M | 0.76M | 1.18M | 0.15M | 1.81M | 0.35M | 0.96M | 0.53M | 1.80M | 0.50M | 4.86M | 3.71M | 2.24M | 2.10M | 2.03M | 1.17M | 0.90M | 1.37M | 1.42M | 0.84M | 0.74M | 0.72M | 0.63M | 0.41M | 0.63M | 0.30M |
|
Receivables - Net
|
-4.99M | -6.80M | -10.84M | -1.22M | -3.40M | -4.61M | 61.95M | -1.46M | 66.14M | 68.72M | 69.70M | 73.55M | 71.36M | 69.82M | 66.18M | 62.70M | 55.36M | | 45.15M | 42.34M | 35.90M | 30.64M | 13.85M | 0.25M | 11.35M | 0.42M | 5.17M | 0.19M | | 4.01M | 4.00M | 3.70M | 3.15M | 2.91M | 2.29M | 2.47M | 2.37M | 0.79M | 0.92M | 0.85M | 0.68M | 0.69M | 0.64M | 0.86M | 0.60M | 0.54M | 0.50M | 0.55M | 0.41M | 0.44M | 0.71M | 0.42M | 0.32M | 0.45M | 0.42M | 0.55M | 0.28M | 0.37M | 14.29M | 14.12M | 13.96M | 14.27M | 13.82M | 13.93M | 13.91M | 0.29M |
|
Receivables - Other
|
-0.05M | 0.07M | 0.08M | -0.01M | -0.03M | -0.07M | 0.07M | -0.07M | 0.08M | 0.06M | 0.06M | 0.08M | 0.08M | 0.13M | 0.08M | 0.26M | 0.56M | 0.54M | 0.18M | 0.20M | 0.48M | 0.52M | 0.46M | 0.12M | 0.09M | 0.31M | | 0.12M | 0.01M | 0.02M | | 0.01M | | | | | | | | | | | 0.72M | | | | 0.74M | 0.83M | 1.47M | 1.70M | 1.43M | 1.20M | 1.15M | 1.09M | 0.03M | | | 0.03M | 0.16M | 0.03M | 0.03M | 0.05M | 0.03M | 0.04M | 0.05M | 0.06M |
|
Receivables
|
-5.04M | -6.72M | -10.76M | -1.23M | -3.43M | -4.68M | 62.01M | -1.53M | 66.23M | 68.78M | 69.75M | 73.62M | 71.44M | 69.95M | 66.26M | 62.95M | 55.91M | | 45.32M | 42.54M | 36.39M | 31.16M | 14.31M | 0.37M | 11.44M | 0.73M | 5.17M | 0.31M | | 4.04M | 4.00M | 3.72M | 3.15M | 2.91M | 2.29M | 2.47M | 2.37M | 0.79M | 0.92M | 0.85M | 0.68M | 0.69M | 1.36M | 0.86M | 0.60M | 0.54M | 1.24M | 1.37M | 1.88M | 2.15M | 2.14M | 1.62M | 1.47M | 1.54M | 0.45M | 0.55M | 0.28M | 0.40M | 14.45M | 14.15M | 13.99M | 14.32M | 13.85M | 13.97M | 13.96M | 0.36M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.73M | 4.56M | 4.80M | 4.09M | 3.15M | 3.10M | 2.74M | 2.28M | 2.11M | 1.92M | 1.80M | 2.06M | 2.08M | 1.79M | 1.76M | 1.84M | 1.84M | | 1.90M | 1.56M | 1.84M | 2.18M | 1.88M | 1.88M | 1.85M | 1.71M | 1.19M | 0.87M | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.55M | 0.25M | 0.15M | 0.49M | 0.43M | 0.43M | 0.38M | 0.31M | 0.26M | 0.64M | 0.43M | 0.66M | 0.34M | 0.46M | 0.44M | 0.56M | | 0.36M | 0.62M | 0.56M | 0.32M | 0.36M | 0.68M | 0.41M | 0.24M | 0.09M | 0.33M | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 1.25M | 1.33M | 1.87M | 1.41M | 1.40M | 1.22M | 1.31M | 1.16M | 1.45M | 1.41M | 1.02M | 0.96M | 1.53M | 0.76M | 0.80M | 0.55M | | 1.28M | 0.71M | 0.55M | 1.26M | 1.67M | 1.21M | 1.47M | 1.73M | 1.54M | 1.29M | | | | |
|
Inventory
|
| | | | | | 20.39M | | 23.98M | 26.62M | 30.38M | 34.32M | 36.40M | 37.81M | 36.36M | 33.26M | 33.71M | 32.64M | 24.68M | 22.89M | | 19.01M | 15.32M | 15.35M | 13.62M | 12.29M | 9.66M | 9.92M | 8.94M | 8.57M | 7.31M | 6.99M | 7.26M | 6.83M | 6.41M | 6.36M | 6.38M | 6.10M | 5.05M | 4.93M | 4.39M | 3.97M | 3.59M | 3.62M | 3.85M | 3.51M | 3.71M | 3.66M | 2.98M | 3.07M | 2.95M | 3.91M | 3.53M | 2.89M | 2.95M | 3.76M | 3.91M | 3.77M | 3.86M | 3.68M | 2.82M | 2.50M | 2.84M | 2.77M | 2.68M | 2.74M |
|
Current Deferred Tax Assets
|
-0.12M | 0.58M | 0.21M | -0.07M | -0.15M | -0.19M | 0.53M | 0.54M | 0.52M | 0.52M | 0.57M | 0.62M | 0.65M | 0.68M | 0.97M | 0.95M | 1.69M | 2.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | 41.70M | | | | 0.40M | 0.23M | 43.14M | | 0.34M | 0.20M | 0.05M | 0.26M | 0.23M | 0.21M | 0.19M | 0.17M | 0.19M | 0.19M | 0.22M | 0.16M | 0.12M | 0.12M | 0.15M | 0.13M | 0.08M | 0.25M | 0.40M | 0.40M | 0.07M | 0.07M | 0.05M | 0.07M | 0.06M | 0.07M | 0.09M | 0.09M | 0.08M | 0.10M | 0.12M | 0.27M | 0.11M | 0.20M | 0.12M | 0.11M | 0.08M | 0.08M | 0.07M | 0.08M |
|
Current Assets
|
62.95M | 64.37M | 70.01M | 76.41M | 81.99M | 85.23M | 91.93M | 96.62M | 100.98M | 106.17M | 110.61M | 117.12M | 118.17M | 118.70M | 112.53M | 108.22M | 101.12M | 98.27M | 83.96M | 77.88M | | 63.60M | 41.91M | 40.98M | 38.52M | 36.10M | 24.25M | | 23.82M | 20.99M | 17.52M | 17.46M | 17.21M | 15.00M | 12.29M | 13.62M | 13.08M | 9.71M | 8.75M | 8.22M | 7.69M | 6.24M | 5.58M | 6.36M | 7.26M | 5.03M | 5.32M | 4.88M | 5.26M | 4.14M | 9.09M | 8.17M | 6.26M | 5.61M | 5.96M | 6.08M | 5.53M | 5.81M | 6.00M | 5.12M | 3.97M | 3.74M | 3.27M | 2.85M | 2.70M | 2.33M |
|
Buildings
|
| | | 2.23M | 2.24M | 2.28M | | | | | 2.40M | | 2.41M | 2.41M | 2.42M | 2.43M | 2.47M | 2.48M | 2.49M | 2.47M | 2.48M | 10.03M | 11.28M | 11.33M | 11.37M | 10.90M | 10.56M | 10.63M | 10.31M | 10.27M | 9.42M | 9.49M | 9.65M | 9.99M | 10.05M | 10.41M | 9.88M | 9.53M | 9.51M | 9.75M | 9.51M | 9.25M | 9.38M | 9.95M | 9.24M | 9.60M | 10.02M | | 10.12M | 10.09M | 10.26M | 10.30M | 9.75M | 9.21M | 9.39M | 9.52M | 9.05M | | | | | | | | | |
|
Construction in Progress
|
| | | 0.55M | 0.44M | 0.45M | | | | | 0.35M | | 0.35M | 0.36M | 3.69M | 4.13M | 10.34M | 15.67M | 25.50M | 29.01M | 29.72M | 12.54M | 0.01M | 0.01M | 0.01M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 0.41M | 0.41M | 0.42M | | | | | 0.44M | | 0.45M | 0.45M | 0.45M | 0.45M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.44M | 0.43M | 0.44M | 0.42M | 0.42M | 0.41M | 0.41M | 0.42M | 0.43M | 0.43M | 0.45M | 0.43M | 0.41M | 0.41M | 0.42M | 0.41M | 0.40M | 0.40M | 0.43M | 0.40M | 0.41M | 0.43M | | 0.44M | 0.43M | 0.44M | 0.44M | 0.42M | 0.40M | 0.40M | 0.41M | 0.39M | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
-2.38M | -3.81M | -2.92M | 6.54M | 6.41M | 6.39M | 6.37M | | 6.27M | 6.21M | 6.33M | 6.17M | 6.02M | 5.82M | 9.03M | 9.29M | 15.40M | 20.59M | 30.24M | 33.52M | | 33.87M | 33.88M | | | | 29.39M | | 27.21M | 26.34M | 24.97M | 24.42M | 24.08M | 24.15M | 23.54M | 23.55M | 21.58M | 20.06M | 19.29M | 19.07M | 17.86M | 16.70M | 16.31M | 15.77M | 15.63M | 15.84M | 15.56M | 14.77M | 14.35M | 13.74M | 13.28M | 12.63M | 11.46M | 10.43M | 9.97M | 9.43M | 8.34M | 7.77M | 7.10M | 6.45M | 5.82M | 5.31M | 4.88M | 4.78M | 4.63M | 4.50M |
|
Intangibles
|
-2.38M | -3.81M | -2.92M | -1.29M | -2.02M | 3.57M | 3.55M | 4.68M | 30.79M | 3.22M | 3.08M | 2.95M | 2.80M | 2.64M | 2.41M | 2.29M | 2.19M | 2.07M | 1.71M | 1.60M | | 1.41M | 1.32M | 1.23M | 1.15M | 1.03M | 0.84M | | 0.69M | 0.62M | 0.53M | 0.49M | 0.45M | 0.43M | 5.19M | 0.38M | 0.33M | 0.29M | 0.27M | 5.03M | 4.91M | 4.77M | 0.21M | 0.19M | 0.19M | 0.18M | 5.17M | 5.14M | 5.23M | 5.21M | 0.15M | 0.14M | 0.12M | 0.11M | 1.81M | 1.83M | 1.68M | 1.64M | 3.26M | 4.52M | 4.39M | 4.36M | 6.70M | 6.57M | 6.44M | 8.78M |
|
Goodwill & Intangibles
|
-2.38M | -3.81M | -2.92M | -1.29M | -2.02M | 3.57M | 3.55M | 4.68M | 30.79M | 3.22M | 3.08M | 2.95M | 2.80M | 2.64M | 2.41M | 2.29M | 2.19M | 2.07M | 1.71M | 1.60M | | 1.41M | 1.32M | 1.23M | 1.15M | 1.03M | 0.84M | | 0.69M | 0.62M | 0.53M | 0.49M | 0.45M | 0.43M | 5.19M | 0.38M | 0.33M | 0.29M | 0.27M | 5.03M | 4.91M | 4.77M | 0.21M | 0.19M | 0.19M | 0.18M | 5.17M | 5.14M | 5.23M | 5.21M | 0.15M | 0.14M | 0.12M | 0.11M | 1.81M | 1.83M | 1.68M | 1.64M | 3.26M | 4.52M | 4.39M | 4.36M | 6.70M | 6.57M | 6.44M | 8.78M |
|
Long-Term Deferred Tax
|
| | | | | | 1.15M | | | 0.27M | | | | | | | | | 4.92M | | | 6.45M | 10.97M | | | | 12.80M | | | | | | | | | | | | | | | | | | | | 27.67M | | | | 23.98M | | | | 21.99M | | | | 21.53M | | | | 21.70M | 21.92M | 22.10M | 22.70M |
|
Other Non-Current Assets
|
| | | | | | 0.11M | | | | 0.17M | 0.17M | 0.17M | 1.19M | | | | | | | | | | | | | | | 1.25M | 1.47M | 1.09M | 1.72M | 2.57M | 1.38M | 0.71M | 1.18M | 1.63M | 1.48M | 1.27M | 0.98M | 0.50M | 0.49M | 0.11M | 0.33M | 0.22M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
17.47M | 21.56M | 25.29M | 31.75M | 33.87M | 36.31M | 39.82M | 40.61M | 42.46M | 44.77M | 45.78M | 46.50M | 46.71M | 47.34M | 50.71M | 51.04M | 57.81M | 64.21M | 73.65M | 76.47M | | 76.93M | 79.17M | 77.05M | 76.89M | 72.83M | 72.26M | | 68.16M | 66.42M | 61.00M | 60.68M | 59.92M | 60.00M | 47.66M | 48.51M | 45.23M | 42.82M | 36.63M | 37.02M | 35.34M | 33.66M | 16.66M | 16.07M | 15.91M | 16.09M | 15.80M | 14.96M | 14.68M | 14.04M | 13.56M | 12.88M | 11.66M | 10.60M | 11.82M | 11.28M | 10.18M | 9.55M | 10.47M | 11.07M | 10.29M | 9.73M | 11.62M | 11.37M | 11.07M | 13.48M |
|
Assets
|
80.43M | 85.93M | 95.31M | 108.15M | 115.86M | 121.54M | 131.75M | 137.22M | 143.44M | 150.94M | 156.39M | 163.62M | 164.89M | 166.05M | 163.24M | 159.26M | 158.93M | 162.49M | 157.61M | 154.34M | | 140.53M | 121.08M | 118.04M | 115.41M | 108.92M | 96.51M | 97.03M | 91.98M | 87.41M | 78.52M | 78.14M | 77.12M | 74.99M | 59.95M | 62.13M | 58.31M | 52.53M | 45.38M | 45.24M | 43.03M | 39.90M | 22.24M | 22.44M | 23.17M | 21.12M | 21.12M | 19.85M | 19.94M | 18.18M | 22.65M | 21.04M | 17.92M | 16.20M | 17.78M | 17.36M | 15.70M | 15.35M | 16.47M | 16.19M | 14.26M | 13.47M | 14.89M | 14.22M | 13.77M | 15.80M |
|
Accounts Payables
|
| | | | | | 4.94M | | 2.77M | 3.12M | 3.11M | 5.85M | 4.90M | 4.79M | 2.84M | 2.98M | 4.32M | 3.30M | 1.88M | | | 3.13M | 2.55M | 3.23M | 3.70M | 4.33M | 2.44M | 3.74M | 2.86M | 3.48M | 3.06M | 2.88M | 2.29M | 2.56M | 2.86M | 2.61M | 2.68M | 3.35M | 3.07M | 2.84M | 2.86M | 3.04M | 3.56M | 3.64M | 0.40M | 3.48M | 2.75M | 2.78M | 3.05M | 1.73M | 1.88M | 1.76M | 1.90M | 1.87M | 2.39M | 2.17M | 2.24M | 1.99M | 2.28M | 2.12M | 1.61M | 1.68M | 2.18M | 2.15M | 2.34M | 2.30M |
|
Notes Payables
|
2.48M | 2.48M | 3.80M | 3.80M | 3.82M | 2.99M | 3.78M | 3.82M | 3.87M | 3.91M | 3.93M | 3.96M | 3.96M | 3.96M | 4.76M | 4.79M | 4.86M | 4.89M | 4.91M | | | 4.88M | 4.89M | 4.91M | 4.93M | 4.72M | 4.62M | 4.65M | 4.52M | 2.25M | | | | | | | | | | | | | | | | | | | | | 1.18M | | | 4.55M | 3.80M | 3.15M | 2.35M | 1.74M | 1.13M | 0.49M | 0.41M | 0.32M | 1.14M | 1.15M | 1.41M | 1.41M |
|
Payables
|
2.48M | 2.48M | 3.80M | 3.80M | 3.82M | 2.99M | 8.72M | 3.82M | 6.64M | 7.04M | 7.04M | 9.81M | 8.86M | 8.75M | 7.60M | 7.77M | 9.18M | 8.19M | 6.79M | | | 8.01M | 7.44M | 8.14M | 8.63M | 9.05M | 7.06M | 8.40M | 7.38M | 5.73M | 3.06M | 2.88M | 2.29M | 2.56M | 2.86M | 2.61M | 2.68M | 3.35M | 3.07M | 2.84M | 2.86M | 3.04M | 3.56M | 3.64M | 0.40M | 3.48M | 2.75M | 2.78M | 3.05M | 1.73M | 3.06M | 1.76M | 1.90M | 6.42M | 6.19M | 5.32M | 4.59M | 3.73M | 3.42M | 2.61M | 2.02M | 1.99M | 3.33M | 3.30M | 3.75M | 3.72M |
|
Accumulated Expenses
|
-0.01M | 0.00M | -0.01M | -0.04M | -0.03M | -0.03M | 0.10M | 0.06M | 0.08M | 0.14M | 0.18M | 0.15M | 0.16M | 0.19M | 0.20M | 0.24M | 0.26M | 0.28M | 0.32M | | | 0.21M | 0.27M | 0.26M | 0.25M | 0.22M | 0.14M | 0.11M | 0.04M | 0.09M | 0.14M | 0.09M | 0.13M | 0.32M | 0.28M | 0.33M | 0.20M | 0.18M | 0.31M | 0.12M | 0.11M | 0.14M | 0.19M | 0.25M | 0.18M | 0.16M | 0.18M | 0.20M | 0.33M | 0.23M | 0.30M | 0.14M | 0.11M | 0.13M | 0.40M | 0.11M | 0.12M | 0.12M | 0.30M | 0.11M | 0.21M | 1.26M | 0.25M | 0.20M | 0.19M | 0.17M |
|
Other Accumulated Expenses
|
| 2.30M | 2.30M | 2.70M | 5.90M | 0.23M | 14.10M | 3.10M | 6.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | | | | 2.13M | 2.18M | 2.82M | 3.06M | 2.78M | 2.56M | 2.50M | 2.45M | 2.48M | 2.50M | 2.45M | 1.11M | 1.26M | | | 0.02M | 1.59M | 1.60M | 1.60M | 1.61M |
|
Short term Debt
|
0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.30M | 0.30M | 0.37M | 0.49M | 0.65M | 0.86M | 0.86M | 1.15M | 1.25M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | | | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 1.63M | 1.52M | 1.40M | 2.08M | 2.07M | 2.10M | 2.15M | 2.18M | 2.04M | 2.02M | 2.52M | 4.33M | 4.33M | 4.30M | 3.23M | 3.06M | 2.44M | 2.98M | 2.84M | 1.02M | 1.13M | 1.03M | 1.02M | 1.04M | 1.14M | 1.15M | 1.41M | 1.96M |
|
Current Leases
|
| 0.96M | 1.92M | | 1.27M | 1.99M | | | 1.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.07M | 0.05M | 0.03M | 0.08M | 0.08M | 0.09M | 0.09M | 0.08M | 0.06M | 0.04M | 0.02M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.06M | 0.04M | 0.02M | | 0.07M |
|
Current Taxes
|
| | | | | | 2.39M | | 3.36M | 3.30M | 3.08M | 3.54M | 3.27M | 3.02M | 2.43M | 0.51M | 0.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | | | 0.40M | 0.60M | 0.56M | 0.74M | 0.69M |
|
Current Deferred Revenue
|
0.03M | 0.04M | 0.11M | -0.13M | -0.02M | 1.03M | 1.21M | 1.80M | 1.39M | 1.67M | 1.78M | 2.02M | 2.20M | 2.36M | 1.95M | 1.74M | 2.01M | 2.09M | 2.23M | | | 1.77M | 2.52M | 3.18M | 2.54M | 2.43M | 0.60M | 0.93M | 0.82M | 1.01M | 0.81M | 0.70M | 0.66M | 0.59M | 0.58M | 0.62M | 0.59M | 0.63M | 0.53M | 0.53M | 0.56M | 0.50M | 0.51M | 1.94M | 0.59M | 0.64M | 0.72M | 0.57M | 0.53M | 0.42M | 0.21M | 0.14M | 0.14M | 0.08M | 0.52M | 0.14M | 0.06M | 0.17M | 0.09M | 0.11M | 0.10M | 0.02M | 0.16M | 0.11M | 0.08M | 0.12M |
|
Total Current Liabilities
|
6.76M | 7.97M | 10.10M | 10.82M | 12.68M | 11.03M | 12.81M | 12.67M | 12.33M | 13.20M | 13.78M | 17.27M | 16.56M | 16.54M | 14.63M | 12.63M | 14.52M | 12.95M | 12.01M | | | 14.27M | 14.17M | 14.67M | 14.45M | 16.13M | 12.79M | 14.06M | 14.10M | 12.95M | 10.40M | 10.54M | 10.48M | 10.38M | 9.23M | 9.72M | 9.71M | 9.77M | 10.05M | 9.25M | 8.98M | 9.61M | 10.05M | 11.17M | 11.34M | 11.55M | 11.40M | 11.03M | 12.19M | 10.45M | 10.51M | 9.90M | 8.36M | 12.63M | 12.74M | 11.92M | 10.55M | 7.06M | 6.82M | 5.73M | 4.71M | 4.76M | 5.02M | 5.12M | 5.25M | 6.62M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | 6.52M | | | | | | | | | 10.78M | | | 9.00M | 8.64M | | | 6.88M | 6.92M | 7.17M | 6.80M | 4.37M | 4.36M | 4.47M | 4.22M | 2.12M | 2.15M | 2.12M | 1.98M | 0.94M | 0.90M | 0.85M | 0.33M | | | | | | | | | 1.39M | 1.41M | 1.41M | 1.40M | 1.43M | 1.39M | 1.39M | 1.32M | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.25M | 4.95M | 4.75M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.07M | 0.07M | 0.07M | 0.11M | 0.13M | 0.14M | 0.16M | 0.17M | 0.10M | 0.11M | 0.14M | 0.16M | 0.18M | 0.19M | | 0.23M | 0.25M | 0.27M | 0.29M | 0.30M | 0.30M | 0.32M | 0.33M | 0.35M | 0.57M | 0.61M | 0.65M | 0.70M | 0.74M | 0.79M | 0.77M | 0.77M | 0.76M | 0.78M | 0.76M | 0.74M | 0.75M | 0.74M | 0.74M | 0.77M | 0.81M | 0.80M | 0.81M | 0.81M | 0.82M | 0.83M | 0.78M | 0.74M | 0.75M | 0.76M | 0.73M | 0.73M | 0.74M | 0.74M | 0.74M | 0.75M | 0.73M | 0.73M | 0.73M | 0.74M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.10M | 0.07M | 0.14M | 0.12M | 0.09M | 0.07M | 0.05M | 0.03M | 0.17M | 0.15M | 0.09M | 0.11M | 0.08M | 0.06M | 0.04M | 0.02M | 0.15M | 0.13M | 0.04M | 0.02M | | | 0.04M | | | 0.20M |
|
Other Non-Current Liabilities
|
1.21M | 0.70M | 1.17M | -1.04M | -0.91M | -1.50M | 0.93M | 4.56M | | | | | | | | | | | 7.63M | | | | 7.89M | | 8.45M | | | | | | | | | | | | | | 2.18M | | | | 2.40M | | | | 2.75M | | 3.05M | 1.73M | 1.88M | | | | 2.39M | 2.17M | | | | | | | | | | |
|
Total Non-Current Liabilities
|
5.58M | 7.30M | 8.96M | 11.86M | 13.58M | 12.53M | 12.88M | 8.44M | | | | | | | | | | | 17.04M | | | | 20.46M | | 20.32M | | | | | | | | | | | | | | 13.00M | | | | 10.60M | | | | 10.37M | | 10.37M | 9.60M | 14.75M | | | | 11.10M | 10.52M | | | | | | | | | | |
|
Total Liabilities
|
6.79M | 8.00M | 10.13M | 10.82M | 12.68M | 11.03M | 13.81M | 13.00M | 12.40M | 13.31M | 13.91M | 17.41M | 16.72M | 16.71M | 14.72M | 12.74M | 14.65M | 19.63M | 24.67M | 24.91M | | 25.88M | 28.34M | 29.58M | 28.77M | 28.30M | 23.87M | 25.46M | 25.02M | 22.47M | 19.61M | 19.72M | 19.98M | 17.96M | 16.88M | 17.68M | 17.28M | 14.90M | 15.18M | 14.62M | 14.06M | 12.54M | 13.00M | 14.06M | 14.77M | 13.27M | 13.11M | 12.68M | 13.42M | 11.33M | 16.63M | 15.70M | 13.89M | 13.37M | 13.49M | 12.69M | 11.35M | 9.24M | 9.01M | 7.90M | 6.85M | 6.94M | 7.14M | 7.25M | 7.30M | 7.49M |
|
Total Debt
|
0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.30M | 0.30M | 0.37M | 0.49M | 0.65M | 0.86M | 0.86M | 1.15M | 1.25M | 1.35M | 1.35M | 1.35M | 7.87M | 1.35M | | | 1.35M | 1.35M | 1.35M | 1.35M | 1.35M | 12.14M | 1.35M | 1.35M | 10.35M | 10.00M | 1.35M | 1.35M | 8.23M | 8.27M | 8.52M | 8.15M | 5.72M | 6.00M | 5.99M | 5.62M | 4.20M | 4.22M | 4.21M | 4.13M | 3.12M | 2.94M | 2.88M | 2.85M | 4.33M | 4.33M | 4.30M | 3.23M | 3.06M | 2.44M | 2.98M | 2.84M | 2.41M | 2.55M | 2.44M | 2.43M | 2.47M | 2.54M | 2.55M | 2.73M | 1.96M |
|
Common Equity
|
| | | | | | 117.94M | | 131.04M | 137.63M | 142.48M | 146.21M | 148.16M | 149.33M | 148.52M | 146.52M | 144.28M | 142.86M | 132.94M | 129.44M | | 114.66M | 92.74M | 88.46M | 86.64M | 80.62M | 72.64M | 71.57M | 66.96M | 64.94M | 58.91M | 58.42M | 57.14M | 57.03M | 43.07M | 44.45M | 41.03M | 37.63M | 30.20M | 30.62M | 28.97M | 27.36M | 9.24M | 8.38M | 8.40M | 7.86M | 8.00M | 7.17M | 6.52M | 6.85M | 6.02M | 5.34M | 4.02M | 2.83M | 4.29M | 4.67M | 4.35M | 6.11M | 7.45M | 8.29M | 7.41M | 6.53M | 7.75M | 6.97M | 6.46M | 8.31M |
|
Shareholder's Equity
|
73.63M | 77.93M | 85.17M | 97.34M | 103.19M | 110.51M | 117.94M | 124.22M | 131.04M | 137.63M | 142.48M | 146.21M | 148.16M | 149.33M | 148.52M | 146.52M | 144.28M | 142.86M | 132.94M | 129.44M | | 114.66M | 92.74M | 88.46M | 86.64M | 80.62M | 72.64M | 71.57M | 66.96M | 64.94M | 58.91M | 58.42M | 57.14M | 57.03M | 43.07M | 44.45M | 41.03M | 37.63M | 30.20M | 30.62M | 28.97M | 27.36M | 9.24M | 8.38M | 8.40M | 7.86M | 8.00M | 7.17M | 6.52M | 6.85M | 6.02M | 5.34M | 4.02M | 2.83M | 4.29M | 4.67M | 4.35M | 6.11M | 7.45M | 8.29M | 7.41M | 6.53M | 7.75M | 6.97M | 6.46M | 8.31M |
|
Liabilities and Shareholders Equity
|
80.43M | 85.93M | 95.31M | 108.15M | 115.86M | 121.54M | 131.75M | 137.22M | 143.44M | 150.94M | 156.39M | 163.62M | 164.89M | 166.05M | 163.24M | 159.26M | 158.93M | 162.49M | 157.61M | 154.34M | | 140.53M | 121.08M | 118.04M | 115.41M | 108.92M | 96.51M | 97.03M | 91.98M | 87.41M | 78.52M | 78.14M | 77.12M | 74.99M | 59.95M | 62.13M | 58.31M | 52.53M | 45.38M | 45.24M | 43.03M | 39.90M | 22.24M | 22.44M | 23.17M | 21.12M | 21.12M | 19.85M | 19.94M | 18.18M | 22.65M | 21.04M | 17.92M | 16.20M | 17.78M | 17.36M | 15.70M | 15.35M | 16.47M | 16.19M | 14.26M | 13.47M | 14.89M | 14.22M | 13.77M | 15.80M |
|
Retained Earnings
|
46.72M | 51.00M | 58.17M | 67.57M | 72.84M | 78.33M | 85.02M | 90.12M | 95.19M | 100.16M | 104.29M | 107.09M | 108.85M | 110.15M | 108.90M | 106.09M | 101.63M | 99.33M | 88.90M | 86.51M | | 71.54M | 49.35M | 44.63M | 42.50M | 40.19M | 33.94M | 32.39M | 29.93M | 28.18M | 24.76M | 23.79M | 21.50M | 19.31M | 13.96M | 5.19M | 13.21M | 11.68M | 11.84M | 12.67M | 11.86M | 10.95M | -25.97M | -26.63M | -26.62M | -27.63M | -28.84M | -29.61M | -30.43M | -31.26M | -32.24M | -33.27M | -34.16M | -34.95M | -36.21M | -36.69M | -37.28M | -38.10M | -39.29M | -40.25M | -41.68M | -42.80M | -44.03M | -44.81M | -45.34M | -46.00M |